---

# UNITED STATES 
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

_________________

# FORM 10-Q

_________________

(Mark One)

|[X] | QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
For the quarterly period ended September 30, 2004
|--- | ------------------------------------------------------------------------------------------------------------------------------------------

OR

|[  ] | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
For the transition period from ______ to ______
|---- | -----------------------------------------------------------------------------------------------------------------------------------------

Commission File Number:
1-737

Texas Pacific Land Trust
(Exact Name of Registrant as Specified in Its Charter)

|NOT APPLICABLE                                 |  | 75-0279735         
|---------------------------------------------- |  | -------------------
|(State or Other Jurisdiction of Incorporation  |  | (I.R.S. Employer   
|or Organization)                               |  | Identification No.)
|                                              
|1700 Pacific Avenue, Suite 1670, Dallas, Texas |  | 75201              
|(Address of Principal Executive Offices)       |  | (Zip Code)         

(214) 969-5530
(Registrants Telephone Number, Including Area Code)

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

Indicate by check mark whether the
registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period
that the registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes X    No

Indicate by check mark whether
the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange
Act). Yes X   No

---

# Cautionary Statement
Regarding Forward-Looking Statements

Statements
in this Quarterly Report on Form 10-Q that are not purely historical are forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934, including statements regarding managements
expectations, hopes, intentions or strategies regarding the future. Forward-looking
statements include statements regarding the Trusts future operations and prospects,
the markets for real estate in the areas in which the Trust owns real estate, applicable
zoning regulations, the markets for oil and gas, production limits on prorated oil and gas
wells authorized by the Railroad Commission of Texas, expected competition,
managements intent, beliefs or current expectations with respect to the Trusts
future financial performance and other matters. All forward-looking statements in this
Report are based on information available to us as of the date this Report is filed with
the Securities and Exchange Commission, and we assume no responsibility to update any such
forward-looking statements, except as required by law. All forward-looking statements are
subject to a number of risks, uncertainties and other factors that could cause our actual
results, performance, prospects or opportunities to differ materially from those expressed
in, or implied by, these forward-looking statements. These risks, uncertainties and other
factors include, but are not limited to, the factors discussed in Part 1, Item 2
Managements Discussion and Analysis of Financial Condition and Results of
Operations.

# PART I. FINANCIAL
INFORMATION

# Item 1.  Financial
Statements

# TEXAS PACIFIC LAND
TRUSTBALANCE SHEETS

|ASSETS                                                                                                         | September 30, 
2004 | December 31, 
2003
|-------------------------------------------------------------------------------------------------------------- | ------------------- | ------------------
|
|Cash                                                                                                           |                     |                   
|Temporary cash investments - at cost which approximates market                                                 |                     |                   
|Accounts receivable                                                                                            |                     |                   
|Accrued interest receivable                                                                                    |                     |                   
|Prepaid expenses                                                                                               |                     |                   
|Notes receivable for land sales                                                                                |                     |                   
|Real estate acquired through foreclosure:                                                                      |                     |                   
|(6,571.92 acres at September 30, 2004 and 8,086.78 acres at December 31, 2003)                                 |                     |                   
|Water wells, leasehold improvements, furniture and equipment                                                   |                     |                   
|- at cost less accumulated depreciation                                                                        |                     |                   
|Property, no value assigned:                                                                                   |                     |                   
|Land (surface rights) situated in twenty counties in                                                           |                     |                   
|Texas - 986,740.77 acres in 2004 and 996,638.55 acres in 2003                                                  |                     |                   
|Town lots in Iatan, Loraine and Morita - 628 lots in 2004 and 2003                                             |                     |                   
|1/16 nonparticipating perpetual royalty interest in 386,987.70 acres in 2004 and 2003                          |                     |                   
|1/128 nonparticipating perpetual royalty interest in 85,413.60 acres in 2004 and 2003                          |                     |                   
|                                                                                                               |                     |                   
|                                                                                                               |                     |                   
|                                                                                                               |                     |                   
|LIABILITIES AND CAPITAL                                                                                        |                     |                   
|Federal income taxes payable                                                                                   |                     |                   
|Other taxes                                                                                                    |                     |                   
|Other liabilities                                                                                              |                     |                   
|Escrow deposits on land sales                                                                                  |                     |                   
|Deferred taxes                                                                                                 |                     |                   
|                                                                                                               |                     |                   
|Total liabilities                                                                                              |                     |                   
|Capital:                                                                                                       |                     |                   
|Certificates of Proprietary Interest, par value $100
       each; no certificates outstanding in 2004 and 2003 |                     |                   
|Sub-share Certificates in Certificates of Proprietary                                                          |                     |                   
|Interest, par value $.16 2/3 each; outstanding:                                                                |                     |                   
|2,197,175 sub-shares in 2004 and 2,248,375 sub-shares in 2003                                                  |                     |                   
|Net proceeds from all sources                                                                                  |                     |                   
|                                                                                                               |                     |                   
|Total capital                                                                                                  |                     |                   
|                                                                                                               |                     |                   
|                                                                                                               |                     |                   
|                                                                                                               |                     |                   

See accompanying notes
to financial statements.

2

# TEXAS PACIFIC LAND
TRUSTSTATEMENTS OF INCOME

# (Unaudited)

|                                                      | Three Months Ended 
September 30, | Nine Months Ended 
September 30,
|----------------------------------------------------- | --------------------------------- | --------------------------------
|
|Income:                                               |                                   |                                 
|Rentals, royalties and sundry income                  |                                   |                                 
|Land sales                                            |                                   |                                 
|Interest                                              |                                   |                                 
|                                                      |                                   |                                 
|                                                      |                                   |                                 
|                                                      |                                   |                                 
|Expenses:                                             |                                   |                                 
|Taxes, other than Federal income taxes                |                                   |                                 
|Basis in real estate sold                             |                                   |                                 
|General and administrative expenses                   |                                   |                                 
|                                                      |                                   |                                 
|                                                      |                                   |                                 
|                                                      |                                   |                                 
|Income before                                         |                                   |                                 
|Federal income taxes                                  |                                   |                                 
|Federal income taxes                                  |                                   |                                 
|                                                      |                                   |                                 
|Net income                                            |                                   |                                 
|                                                      |                                   |                                 
|Average number of sub-share certificates              |                                   |                                 
|and equivalent sub-share certificates                 |                                   |                                 
|outstanding                                           |                                   |                                 
|                                                      |                                   |                                 
|Basic and dilutive earnings per sub-share certificate |                                   |                                 
|                                                      |                                   |                                 
|Cash dividends per sub-share certificate              |                                   |                                 
|                                                      |                                   |                                 

See accompanying notes
to financial statements.

3

# TEXAS PACIFIC LAND
TRUSTSTATEMENTS OF CASH FLOWS

# (Unaudited)

|                                                  | Nine Months 
Ended September 30,
|------------------------------------------------- | --------------------------------
|
|Cash flows from operating activities:             |                                 
|Net income                                        |                                 
|Adjustments to reconcile net income to net        |                                 
|cash provided by operating activities:            |                                 
|Depreciation                                      |                                 
|Deferred taxes                                    |                                 
|(Increase) decrease in assets:                    |                                 
|Accounts receivable                               |                                 
|New notes receivable from land sales              |                                 
|Payments received on notes receivable             |                                 
|Accrued interest receivable                       |                                 
|Prepaid expenses                                  |                                 
|Real estate acquired through foreclosure          |                                 
|Increase in liabilities:                          |                                 
|Federal income taxes payable                      |                                 
|Other taxes payable                               |                                 
|Escrow deposits on land sales                     |                                 
|Other liabilities                                 |                                 
|                                                  |                                 
|Total adjustments                                 |                                 
|                                                  |                                 
|Net cash provided by operating activities         |                                 
|                                                  |                                 
|Cash flows from investing activities-             |                                 
|Additions to water wells, leasehold improvements, |                                 
|furniture and equipment                           |                                 
|                                                  |                                 
|Cash flows from financing activities:             |                                 
|Sub-shares purchased for retirement               |                                 
|Dividends paid                                    |                                 
|                                                  |                                 
|Net cash used by financing activities             |                                 
|                                                  |                                 
|Net increase in cash and cash equivalents         |                                 
|Cash and cash equivalents at beginning of period  |                                 
|                                                  |                                 
|Cash and cash equivalents at end of period        |                                 
|                                                  |                                 

See accompanying notes
to financial statements.

4

# TEXAS PACIFIC LAND
TRUSTNOTES TO UNAUDITED FINANCIAL STATEMENTSSEPTEMBER 30, 2004

|(1) | In
the opinion of management, the accompanying unaudited financial statements
               contain all adjustments (consisting of only normal recurring accruals)
necessary                to present fairly the financial position of Texas Pacific Land
Trust (the                Trust) as of September 30, 2004 and the results of
its operations                for the three month and nine month periods ended September
30, 2004 and 2003,                respectively, and its cash flows for the nine month
periods ended September 30,                2004 and 2003, respectively. The financial
statements and footnotes included                herein should be read in conjunction
with the Trusts annual financial                statements as of December 31, 2003
and 2002 and for each of the years in the                three year period ended December
31, 2003 included in the Trusts Annual                Report on Form 10-K for the
year ended December 31, 2003.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | No
value is assigned to the land, unless acquired through foreclosure;
               consequently, no allowance for depletion is computed, and no charge to
income is                made therefor, and no cost is deducted from the proceeds of the
land sales in                computing gain or loss thereon.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | The
Sub-shares and the Certificates of Proprietary Interest are freely
               interchangeable in the ratio of one Certificate of Proprietary Interest
for 600                Sub-shares or 600 Sub-shares for one Certificate of Proprietary
Interest.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | The
Trusts effective Federal income tax rate is less than the 34%
               statutory rate because taxable income is reduced by statutory percentage
               depletion allowed on mineral royalty income.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | The
results of operations for the three month and nine month periods ended
               September 30, 2004 are not necessarily indicative of the results to be
expected                for the full year.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | The
Trust invests cash in excess of daily requirements primarily in overnight
               investments in loan participation instruments with maturities of ninety
days or                less. Such investments are deemed to be highly liquid debt
instruments and classified as cash equivalents for purposes of the statements of cash flows.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Supplemental
cash flow information for the nine month periods ended September 30, 2004 and 2003 is
summarized as follows:
| | -------------------------------------------------------------------------------------------------------------------------

|                          | 2004 | 2003
|------------------------- | ---- | ----
|Federal income taxes paid |      |     
|                          |      |     

|(7) | SFAS
No. 131, Disclosures about Segments of an Enterprise and Related
               Information establishes standards for the way public business
               enterprises are to report information about operating segments. SFAS No.
131                utilizes the management approach as a basis for identifying reportable
segments.                The management approach is based on the way that management
organizes the                segments within the enterprise for making operating
decisions and assessing                performance. The Trusts management views its
operations as one segment and                believes the only significant activity is
managing the land which was conveyed                to the Trust in 1888. The Trusts
management makes decisions about resource                allocation and performance
assessment based on the same financial information                presented in these
financial statements. Managing the land includes sales and                leases of such
land, and the retention of oil and gas royalties.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

5

# Item 2.  Management's Discussion
and Analysis of Financial Condition and Results of Operations

The
following discussion and analysis should be read together with the Financial Statements,
including the Notes thereto, and the other financial information appearing elsewhere in
this Report. Period-to-period comparisons of financial data are not necessarily
indicative, and therefore should not be relied upon as indicators, of the Trusts
future performance. Words or phrases such as does not believe and
believes, or similar expressions, when used in this Form 10-Q or other filings
with the Securities and Exchange Commission, are intended to identify
forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995.

Results of Operations for the
Quarter Ended September 30, 2004 Compared to the Quarter Ended September 30, 2003

Earnings
per sub-share certificate were $6.10 for the third quarter of 2004 compared to $.66 for
the third quarter of 2003. Total revenues were $21,630,083 for the third quarter of 2004
compared to $2,654,935 for the third quarter of 2003, an increase of 714.7%.

These
substantial increases in revenues and earnings were due primarily to a one-time sale of
approximately 1,400 acres of land near El Paso, Texas for aggregate consideration of
$19,234,300 which occurred during the third quarter of 2004. In the third quarter of 2004,
land sales totaled $19,356,335, representing the sale of 2,968.27 acres at an average
price of $6,521.08 per acre. In the comparable period of 2003, land sales totaled
$583,041, representing the sale of 5,975.64 acres at an average price of $97.57 per acre.

Land
sales may vary widely from year to year and quarter to quarter. The total dollar amount,
the average price per acre, and the number of acres sold in any one year or quarter should
not be assumed to be indicative of land sales in the future. The Trust is a passive seller
of land and does not actively solicit sales of land. The demand for, and the sales price
of, any particular tract of the Trusts land is influenced by many factors,
including, the national and local economies, the rate of residential and commercial
development in nearby areas, livestock carrying capacity, and the condition of the local
agricultural industry, which itself is influenced by range conditions and prices for
livestock and other agricultural products. Approximately 99% of the Trusts land is
classified as ranch land and intermingled with other ownerships to form ranching units.
Ranch land sales are, therefore, largely dependent on the actions of the adjoining
landowners.

Rentals,
royalties and sundry income were $2,054,273 for the third quarter of 2004 compared to
$1,826,518 for the third quarter of 2003, an increase of 12.5%. This increase resulted
from increases in oil and gas royalty revenue and easement and other sundry income. The
increase in oil and gas royalty revenue was primarily attributable to the significantly
higher market prices for oil which prevailed during the third quarter of 2004 and an
increase in the volume of gas production. The oil and gas royalty revenue figure from the
third quarter of 2003 includes a $264,578 receivable from certain oil and gas companies
which resulted from an audit conducted by the Trust of those companies calculations
of certain past royalty payments and which was recorded in the third quarter of 2003 and
paid in the fourth quarter of 2003.

Oil
and gas royalty revenue was $1,662,328 for the third quarter of 2004 compared to
$1,559,361 for the third quarter of 2003, an increase of 6.6%. Oil royalty revenue was
$1,058,843 for the third quarter of 2004, an increase of 3.0% from the third quarter of
2003. Although crude oil production subject to the Trusts royalty interest decreased
25.3% in the third quarter of 2004, this was more than offset by a 47.8% increase in the
average price per royalty barrel of crude oil. Gas royalty revenue for the third quarter
of 2004 was $603,485, an increase of 13.6% from the third quarter of 2003 on a volume
increase of 23.3%, which more than offset a price decrease of 8.0% compared to the third
quarter of 2003.

6

The figures for the third quarter of
2003 include the $264,578 receivable from certain oil and gas companies described above.

Easement
and sundry income was $280,789 for the third quarter of 2004, an increase of 80.3% from
the third quarter of 2003. This category of income is unpredictable and may vary
significantly from quarter to quarter.

Interest
revenue was $219,475 for the third quarter of 2004 compared to $245,376 for the third
quarter of 2003, a decrease of 10.6%, primarily due to a $32,675 decrease in interest from
notes receivable during the third quarter of 2004 compared to the third quarter of 2003.
As of September 30, 2004, notes receivable for land sales was $23,606,285, an increase of
121.7% from notes receivable for land sales as of September 30, 2003. This increase was
primarily due to $14,425,725 of notes receivable recorded in connection with the
$19,234,300 one-time sale of land near El Paso, Texas which occurred during the third
quarter of 2004. Sundry interest was $16,505 for the third quarter of 2004, a 69.6%
increase from the third quarter of 2003. Sundry interest income fluctuates based on cash
on hand for investment and interest rates on short-term investments.

Taxes,
other than Federal income taxes, increased 3.6% for the third quarter of 2004 compared to
the third quarter of 2003. This increase is attributable to an increase in oil and gas
production taxes.

General
and administrative expenses increased 44.1% for the third quarter of 2004 from the third
quarter of 2003, primarily due to an increase in legal and professional fees.

Results of Operations for the Nine
Months Ended September 30, 2004 Compared to the Nine Months Ended September 30, 2003

Earnings
per sub-share certificate were $7.26 for the first nine months of 2004 compared to $1.66
for the first nine months of 2003. Total revenues were $26,468,114 for the first nine
months of 2004 compared to $7,054,249 for the first nine months of 2003, an increase of
275.2%.

These
substantial increases in revenue and earnings were due primarily to a one-time sale of
approximately 1,400 acres of land near El Paso, Texas for aggregate consideration of
$19,234,300 which occurred during the third quarter of 2004. In the first nine months of
2004, land sales totaled $20,171,626, representing the sale of 11,382.83 acres at an
average price of $1,772.11 per acre. In the comparable period of 2003, land sales totaled
$1,294,726, representing the sale of 7,217.46 acres at an average price of $179.39 per
acre.

Rentals,
royalties, and sundry income were $5,621,420 for the first nine months of 2004 compared to
$5,023,466 for the first nine months of 2003, an increase of 11.9%. This increase resulted
from increases in oil and gas royalty revenue and easement and other sundry income. The
increase in oil and gas royalty revenue was primarily attributable to the significantly
higher market prices for oil which prevailed during the first nine months of 2004 and an
increase in the volume of gas production. The oil and gas royalty revenue figure for the
2003 period includes a $264,578 receivable from certain oil and gas companies which
resulted from an audit conducted by the Trust of those companies calculations of
certain past royalty payments and which was recorded in the third quarter of 2003 and paid
in the fourth quarter of 2003.

Oil
and gas royalty revenue was $4,591,971 for the first nine months of 2004 compared to
$4,098,987 for the first nine months of 2003, an increase of 12.0%. Oil royalty revenue
was $2,958,721 for the first nine months of 2004, an increase of 12.2% from the first nine
months of 2003. Although crude oil production subject to the Trusts royalty interest
decreased 6.3% in the first nine months of

7

2004, this was more than offset by a
19.8% increase in the average price per barrel of crude oil. Gas royalty revenue for the first
nine months of 2004 was $1,633,249, an increase of 11.7% from the first nine months of
2003 on a volume increase of 20.2%, which more than offset a price decrease of 7.7%
compared to the first nine months of 2003. The figures for the first nine months of 2003
include the $264,578 receivable from certain oil and gas companies described above.

Easement
and sundry income was $657,902 for the first nine months of 2004, an increase of 19.9%
from the first nine months of 2003. This category of income is unpredictable and may vary
significantly from period to period.

Interest
revenue was $675,068 for the first nine months of 2004 compared to $736,057 for the first
nine months of 2003, a decrease of 8.3%, primarily due to a $65,197 decrease in interest
from notes receivable during the first nine months of 2004 compared to the first nine
months of 2003. As of September 30, 2004, notes receivable for land sales was $23,606,285,
an increase of 121.7% from September 30, 2003. This increase was primarily due to
$14,425,725 of notes receivable recorded in connection with the $19,234,300 one-time sale
of land near El Paso, Texas which occurred during the third quarter of 2004. Sundry
interest was $39,481 for the first nine months of 2004, a 11.9% increase from the first
nine months of 2003. Sundry interest income fluctuates based on cash on hand for
investment and interest rates on short-term investments.

Taxes,
other than Federal income taxes, increased 5.7% for the first nine months of 2004 compared
to the first nine months of 2003. This increase is attributable to an increase in oil and
gas production taxes.

General
and administrative expenses increased 11.5% for the first nine months of 2004 from the
first nine months of 2003, primarily due to an increase in legal and professional fees.

# Liquidity and Capital
Resources

The
Trusts principal sources of liquidity are revenues from oil and gas royalties, lease
rentals and receipts of interest and principal payments on the notes receivable arising
from land sales. In the past, those sources have generated more than adequate amounts of
cash to meet the Trusts needs and, in the opinion of management, should continue to
do so in the foreseeable future.

On
September 30, 2004, following the closing of the $19,234,300 sale of land described
above, the Board of Trustees declared a special dividend of $1.75 per sub-share
certificate which was paid on October 14, 2004 to certificate holders of record on October
8, 2004. The dividends, totalling $3,845,056, were not recorded as a dividend payable at September 30, 2004.

# Item 3.  Quantitative and
Qualitative Disclosures About Market Risk

There
have been no material changes in the information related to market risk of the Trust since
December 31, 2003.

# Item 4.  Controls and
Procedures

Pursuant
to Rule 13a-15, management of the Trust under the supervision and with the participation
of Roy Thomas, the Trusts Chief Executive Officer and David M. Peterson, the
Trusts Chief Financial Officer, carried out an evaluation of the effectiveness of
the design and operation of the Trusts disclosure controls and procedures as of the
end of the Trusts fiscal quarter covered by this Report on Form 10-Q. Based upon
that evaluation, Mr. Thomas and Mr. Peterson concluded that the Trusts disclosure
controls and procedures are effective in timely alerting them to material information
relating to the Trust required to be included in the Trusts periodic SEC filings.

8

There
have been no changes in the Trusts internal control over financial reporting during
the Trusts most recently completed fiscal quarter that have materially affected, or
are reasonably likely to materially affect, the Companys internal control over
financial reporting.

9

# PART IIOTHER INFORMATION

# Item 2.  Unregistered
Sales of Equity Securities and Use of Proceeds

| | (c)                    During
the third quarter of 2004, the Trust repurchased Sub-share certificates           as
follows:
| | ---------------------------------------------------------------------------------------------------------------------------

|Period                                  | Total Number of
Sub-shares Purchased | Average Price
Paid per
Sub-share | Total
Number of Sub-shares
Purchased as Part of
Publicly Announced Plans
or Programs | Maximum
Number (or
Approximate Dollar Value) of
Sub-shares that May Yet Be
Purchased Under the Plans or
Programs
|--------------------------------------- | ------------------------------------ | -------------------------------- | ------------------------------------------------------------------------------------ | ----------------------------------------------------------------------------------------------------------------
|July 1, through July 31, 2004           |                                      |                                  |                                                                                      | 1,100                                                                                                           
|August 1, through August  31, 2004      |                                      |                                  |                                                                                      | 8,200                                                                                                           
|September 1, through September 30, 2004 |                                      |                                  |                                                                                      | 4,300                                                                                                           
|                                        |                                      |                                  |                                                                                      |                                                                                                                 
|Total                                   |                                      |                                  |                                                                                      | 13,600                                                                                                          
|                                        |                                      |                                  |                                                                                      |                                                                                                                 

*
The Trust purchased and retired 13,600 Sub-shares in the open market.

10

# Item 6.  Exhibits

| | 31.1 | Rule
13a-14(a) Certification of Chief Executive Officer.
| | ---- | --------------------------------------------------------

| | 31.2 | Rule
13a-14(a) Certification of Chief Financial Officer.
| | ---- | --------------------------------------------------------

| | 32.1 | Certification
of Chief Executive Officer furnished pursuant to Section 906 of the
                           Sarbanes-Oxley Act of 2002.
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------------

| | 32.2 | Certification
of Chief Financial Officer furnished pursuant to Section 906 of the
                           Sarbanes-Oxley Act of 2002.
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------------

11

# SIGNATURES

Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned thereunto duly authorized.

TEXAS PACIFIC LAND TRUST

      
      
     
(Registrant)

|Date:  November 9, 2004 |  | By:/s/ Roy Thomas

   
  
Roy Thomas, General Agent,
   
  
Authorized Signatory and Chief Executive
   
  
Officer
|----------------------- |  | -------------------------------------------------------------------------------------------------------------------

|Date:  November 9, 2004 |  | By:/s/ David M. Peterson

   
  
David M. Peterson, Assistant General Agent, 
   
  
and Chief Financial Officer
|----------------------- |  | ----------------------------------------------------------------------------------------------------------------

12

# INDEX TO EXHIBITS

|EXHIBITNUMBER |  | DESCRIPTION
|------------- |  | -----------

|31.1 |  | Rule 13a-14(a) Certification
of Chief Executive Officer.
|---- |  | --------------------------------------------------------

|31.2 |  | Rule 13a-14(a) Certification
of Chief Financial Officer.
|---- |  | --------------------------------------------------------

|32.1 |  | Certification
of Chief Executive Officer furnished pursuant to Section 906 of the Sarbanes-Oxley
                    Act of 2002.
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------

|32.2 |  | Certification
of Chief Financial Officer furnished pursuant to Section 906 of the Sarbanes-Oxley
                    Act of 2002.
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------

13